Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $268k initial cash invested.
-22.13%
Cash On Cash
1.13%
Cap Rate
0.19
DSCR
$4,261
Rent
-$4,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1189k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$268k
Downpayment
20%
$238k
Closing costs
1%
$11,887
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,261
Total Expenses
$9,196
Mortgage P&I
138%
$5,886
Property Taxes
17%
$736
Home Insurance
10%
$420
HOA
3%
$110
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,065
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Near Irvine, 3 bedroom 2.5 pax single-family villa, high-end private bedding, fully equipped kitchen, walking distance to supermarket, restaurant | $10,264 | $444 | 3 | 2.5 | 0.98 mi |
Spacious garden in quiet cul de sac home /monthly. | $6,519 | $282 | 3 | 2.5 | 2.2 mi |
"Glamour design style" Home midst Nature | $5,502 | $238 | 3 | 2.5 | 1.73 mi |
Designer's "Model Home" In & Out | $5,432 | $235 | 3 | 2.5 | 1.81 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality